{"annual":[{"capex":61800000,"ebitMargin":19.86,"fcf":544300000,"fcfMargin":16.03,"grossMargin":44.53,"netDebt":720000000,"netIncome":410400000,"operatingCf":606100000,"revenue":3394800000,"roc":19.92,"roe":20.28,"sharesOutstanding":267200000,"year":2015},{"capex":49800000,"ebitMargin":20.73,"fcf":605500000,"fcfMargin":17.33,"grossMargin":45.54,"netDebt":932400000,"netIncome":459000000,"operatingCf":655300000,"revenue":3493100000,"roc":21.6,"roe":23.21,"sharesOutstanding":262100000,"year":2016},{"capex":45000000,"ebitMargin":19.4,"fcf":636500000,"fcfMargin":16.86,"grossMargin":45.8,"netDebt":2095400000,"netIncome":743400000,"operatingCf":681500000,"revenue":3776200000,"roc":14.42,"roe":33.52,"sharesOutstanding":256100000,"year":2017},{"capex":60400000,"ebitMargin":19.1,"fcf":703200000,"fcfMargin":16.96,"grossMargin":44.4,"netDebt":1790400000,"netIncome":568600000,"operatingCf":763600000,"revenue":4145900000,"roc":16.69,"roe":23.17,"sharesOutstanding":250700000,"year":2018},{"capex":73700000,"ebitMargin":19.28,"fcf":790800000,"fcfMargin":18.15,"grossMargin":45.53,"netDebt":2067800000,"netIncome":615900000,"operatingCf":864500000,"revenue":4357700000,"roc":15.1,"roe":23.09,"sharesOutstanding":252100000,"year":2019},{"capex":98900000,"ebitMargin":21.03,"fcf":891400000,"fcfMargin":18.21,"grossMargin":45.23,"netDebt":2174100000,"netIncome":785900000,"operatingCf":990300000,"revenue":4895800000,"roc":17.09,"roe":26.02,"sharesOutstanding":252200000,"year":2020},{"capex":118800000,"ebitMargin":20.79,"fcf":875000000,"fcfMargin":16.86,"grossMargin":43.61,"netDebt":2493300000,"netIncome":827500000,"operatingCf":993800000,"revenue":5190100000,"roc":18.22,"roe":25.59,"sharesOutstanding":249600000,"year":2021},{"capex":178800000,"ebitMargin":11.12,"fcf":706400000,"fcfMargin":13.14,"grossMargin":41.86,"netDebt":2577000000,"netIncome":413900000,"operatingCf":885200000,"revenue":5375600000,"roc":8.35,"roe":11.86,"sharesOutstanding":246300000,"year":2022},{"capex":223500000,"ebitMargin":18.02,"fcf":807100000,"fcfMargin":13.75,"grossMargin":44.11,"netDebt":2261100000,"netIncome":755600000,"operatingCf":1030600000,"revenue":5867900000,"roc":14.79,"roe":19.6,"sharesOutstanding":247600000,"year":2023},{"capex":179800000,"ebitMargin":13.22,"fcf":976400000,"fcfMargin":15.99,"grossMargin":45.69,"netDebt":1441400000,"netIncome":585300000,"operatingCf":1156200000,"revenue":6107100000,"roc":10.67,"roe":13.42,"sharesOutstanding":246900000,"year":2024},{"capex":122400000,"ebitMargin":17.37,"fcf":1093000000,"fcfMargin":17.62,"grossMargin":44.73,"netDebt":1796100000,"netIncome":736800000,"operatingCf":1215400000,"revenue":6203200000,"roc":14.53,"roe":18.41,"sharesOutstanding":244300000,"year":2025}],"currency":"USD","growth":{"fcfCagr10y":6.14,"fcfCagr5y":5.17,"roeAvg10y":21.79,"roeAvg5y":17.78,"yearsAvailable":20},"quarterly":[{"capex":227200000,"ebitMargin":12.66,"fcf":872200000,"fcfMargin":14.41,"grossMargin":45.65,"netDebt":1660800000,"netIncome":549800000,"operatingCf":1099400000,"quarter":3,"revenue":6053100000,"roc":10.33,"roe":13.11,"sharesOutstanding":244600000,"year":2024},{"capex":179800000,"ebitMargin":13.22,"fcf":976400000,"fcfMargin":15.99,"grossMargin":45.69,"netDebt":1441400000,"netIncome":585300000,"operatingCf":1156200000,"quarter":4,"revenue":6107100000,"roc":10.67,"roe":13.42,"sharesOutstanding":247500000,"year":2024},{"capex":150000000,"ebitMargin":13.13,"fcf":928900000,"fcfMargin":15.3,"grossMargin":45.51,"netDebt":1330100000,"netIncome":577700000,"operatingCf":1078900000,"quarter":1,"revenue":6070900000,"roc":10.29,"roe":12.69,"sharesOutstanding":248000000,"year":2025},{"capex":142200000,"ebitMargin":11.91,"fcf":930600000,"fcfMargin":15.34,"grossMargin":44.47,"netDebt":1486500000,"netIncome":525200000,"operatingCf":1072800000,"quarter":2,"revenue":6066000000,"roc":9.53,"roe":11.95,"sharesOutstanding":247200000,"year":2025},{"capex":121800000,"ebitMargin":17.4,"fcf":1022500000,"fcfMargin":16.65,"grossMargin":44.44,"netDebt":2263300000,"netIncome":782500000,"operatingCf":1144300000,"quarter":3,"revenue":6141000000,"roc":13.98,"roe":18.53,"sharesOutstanding":245900000,"year":2025},{"capex":122400000,"ebitMargin":17.37,"fcf":1093000000,"fcfMargin":17.62,"grossMargin":44.73,"netDebt":1796100000,"netIncome":736800000,"operatingCf":1215400000,"quarter":4,"revenue":6203200000,"roc":14.53,"roe":18.41,"sharesOutstanding":239600000,"year":2025},{"capex":137800000,"ebitMargin":17.3,"fcf":1066700000,"fcfMargin":17.19,"grossMargin":45.07,"netDebt":1874000000,"netIncome":733000000,"operatingCf":1204500000,"quarter":1,"revenue":6205400000,"roc":14.14,"roe":17.51,"sharesOutstanding":238100000,"year":2026},{"capex":145200000,"ebitMargin":17.47,"fcf":1115300000,"fcfMargin":17.9,"grossMargin":45.65,"netDebt":2173500000,"netIncome":744800000,"operatingCf":1260500000,"quarter":2,"revenue":6229100000,"roc":13.99,"roe":17.13,"sharesOutstanding":238200000,"year":2026}]}